Unlock all features! Tap here to upgrade
W173N7422 Joanne DRIVE, Menomonee Falls, WI 53051
3 beds • 3 baths • 2280 sqft
$439,900
View on ZillowThis property looks like a bad Long-Term investment with a projected -17.29% first-year return on $92,379 initial cash invested.
-17.29%
Cash On Cash
3.38%
Cap Rate
0.5
DSCR
$2,204
Rent
-$1,331
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,204 income − $3,535 expenses = $1,331 out of pocket
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,379
Downpayment
20%
$87,980
Closing costs
1%
$4,399
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,204
Total Expenses
$3,535
Mortgage P&I
112%
$2,460
Property Taxes
16%
$349
Home Insurance
7%
$154
HOA
0%
$0
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0